A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$576,000

NAL Estimated Property Value

8614 San Fernando Way, Dallas, TX, 75218

Off Market

3 Beds

2 Bath

1,473 Sq Ft

Single Family Residence

$202.99 / sqft

Built in 1985

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker

FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size8,008 sqft

Building Information

Year Built1985

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000368803000000

Lot Number4

SubdivisionLake

Land UseResidential

Legal DescriptionLAKE CREST BLK 3/5224 LT 4 INT201900068247 DD03152019 CO-DC 5224 003 00400 3005224 003

Census Tract008102

Assessed Land Value$350,000

Assessed Improvement Value$202,780

Assessment Year2025

About this property

Darling 3 bedroom home in the heart of Little Forest Hills. Needs some TLC but has beautiful hardwoods throughout first floor. Large backyard off a patio covered by a vine draped pergola. Easy walk to both White Rock Lake and Dallas Arboretum. Three houses over, cross Lakeland and you'll find yourself in beautiful Forest Hills. Neighborhood is seeing a wave of remodeling and tasteful new homes after tear down. Great opportunity to buy in this neighborhood and make it your own. Home being sold 'as is', priced accordingly. Trane AC unit installed in 2011.

Investor Tools

$576,000

Estimated Property Value

$273,669Estimated Mortgage Balance

$302,331Estimated Equity

52% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,456 /month

Positive

Cash Flow Estimate:

$1,152 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$819/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,945

$552,780

2025

$350,000

$202,780

$552,780

Tax History

Year

Tax Paid

Assessed Value

2024

$6,945

$552,780

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Provident Funding Associates Lp

Unknown

$279,000

First

Apr 21, 2025

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$273,669

$302,331

52%

48%

$1,673/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,080/mo

$1,673/mo

+$407/mo

4.3%

Learn About the Market: Opportunity in Dallas

Explore

Dallas

The largest metro area in Texas, Dallas–Fort Worth blends corporate muscle with suburban sprawl and long-run growth. Anchored by Fortune 500 headquarters, two major airports, and sprawling master-planned communities, the region stretches from Uptown Dallas high-rises to Fort Worth’s historic Stockyards.

DFW is where finance meets freight, tech meets transportation, and new subdivisions seem to rise as quickly as new logistics hubs. It’s a metro defined by scale — in jobs, rooftops, and opportunity.

Explore This Area